[TWRREIT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -87.43%
YoY- -40.06%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,285 8,932 9,500 9,580 10,489 10,078 11,795 -14.70%
PBT 23,965 4,837 5,810 4,054 32,252 3,640 5,446 167.81%
Tax -12,873 0 0 0 0 0 0 -
NP 11,092 4,837 5,810 4,054 32,252 3,640 5,446 60.46%
-
NP to SH 11,092 4,837 5,810 4,054 32,252 4,273 5,446 60.46%
-
Tax Rate 53.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -1,807 4,095 3,690 5,526 -21,763 6,438 6,349 -
-
Net Worth 544,125 533,785 536,905 529,033 535,579 281,118 510,295 4.36%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,474 - 8,981 - 8,974 - 10,751 -1.72%
Div Payout % 94.43% - 154.59% - 27.83% - 197.42% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 544,125 533,785 536,905 529,033 535,579 281,118 510,295 4.36%
NOSH 280,810 281,220 280,676 279,586 280,452 281,118 280,721 0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 119.46% 54.15% 61.16% 42.32% 307.48% 36.12% 46.17% -
ROE 2.04% 0.91% 1.08% 0.77% 6.02% 1.52% 1.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.31 3.18 3.38 3.43 3.74 3.58 4.20 -14.64%
EPS 3.95 1.72 2.07 1.45 11.50 1.30 1.94 60.43%
DPS 3.73 0.00 3.20 0.00 3.20 0.00 3.83 -1.74%
NAPS 1.9377 1.8981 1.9129 1.8922 1.9097 1.00 1.8178 4.33%
Adjusted Per Share Value based on latest NOSH - 279,586
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.89 1.82 1.94 1.95 2.14 2.05 2.40 -14.68%
EPS 2.26 0.99 1.18 0.83 6.57 0.87 1.11 60.43%
DPS 2.13 0.00 1.83 0.00 1.83 0.00 2.19 -1.82%
NAPS 1.1085 1.0874 1.0938 1.0777 1.0911 0.5727 1.0396 4.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.23 1.17 1.21 1.30 1.27 1.33 1.42 -
P/RPS 37.20 36.84 35.75 37.94 33.96 37.10 33.80 6.57%
P/EPS 31.14 68.02 58.45 89.66 11.04 87.50 73.20 -43.34%
EY 3.21 1.47 1.71 1.12 9.06 1.14 1.37 76.13%
DY 3.03 0.00 2.64 0.00 2.52 0.00 2.70 7.96%
P/NAPS 0.63 0.62 0.63 0.69 0.67 1.33 0.78 -13.23%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 26/11/15 23/07/15 20/04/15 28/01/15 04/11/14 21/07/14 -
Price 1.20 1.16 1.23 1.29 1.30 1.32 1.44 -
P/RPS 36.29 36.52 36.34 37.65 34.76 36.82 34.27 3.88%
P/EPS 30.38 67.44 59.42 88.97 11.30 86.84 74.23 -44.78%
EY 3.29 1.48 1.68 1.12 8.85 1.15 1.35 80.80%
DY 3.11 0.00 2.60 0.00 2.46 0.00 2.66 10.95%
P/NAPS 0.62 0.61 0.64 0.68 0.68 1.32 0.79 -14.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment